CashFlowRE
Sign in Sign up
2925 Dobbins Bridge Rd
C Composite 55.96
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +23.5/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.2/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

2925 Dobbins Bridge Rd · Anderson, SC 29626
3 bd · 2.0 ba · 1,904 sqft · Other public records · 16 Days on market
1.05 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor's special. This 3 bedroom 2 bath home sits on just over an acre of beautiful property. Completely fenced in yard includes a large storage barn in the backyard. The home is being sold as-is and will require a cash sale only. It will not qualify for financing. Contact agent for your showing today.

Key facts

  • Acre of property
  • Large storage barn
  • Fenced in yard

Tags

FENCED IN YARDLARGE STORAGE BARNACRE OF PROPERTY

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Attached carport (1-car); Paved concrete driveway
  • Utilities: Public water; Public sewer; Gas water heater; Private garbage pickup; Electric power for heating and cooling
  • Home design: Single-story home; Approximately 31–50 years old; Has an outbuilding for storage; Crawl space foundation
  • Construction: Stone and vinyl siding construction; Composition shingle roof; Crawl space foundation; Outbuilding present
  • Exterior features: Stone and vinyl siding exterior; Composition shingle roof; Corner, level lot

Interior

  • Kitchen: Kitchen about 14 x 12; Stand-alone electric range
  • Bedrooms: Primary bedroom on main level; Three bedrooms on the main level (each about 12 x 12); Primary bedroom approximately 12 x 12
  • Flooring: Ceramic tile; Hardwood
  • Bathrooms: Two full bathrooms, both on the main level
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Wood-burning fireplace; Other interior features (see remarks)
  • Laundry & utility: Laundry area in garage/storage

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath other listed at $145k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $145k).
  • Recommended offer: $143k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.2% in Anderson — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, crime F, commute F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mclees Elementary (math 51% / reading 47%, grade D, #187 of 597 statewide, top 32%, 592 students, 100% FRL); Robert Anderson Middle (math 27% / reading 27%, grade F, #153 of 229 statewide, top 68%, 1,131 students, 100% FRL); Westside High (math 53% / reading 75%, grade B-, #92 of 196 statewide, top 48%, 1,769 students, 89% FRL) — zoned schools average 96% FRL vs 52% district-wide (45 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 118 active listings in the ZIP; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $80k; list at $145k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $142,825 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.02%
Cap rate
8.53%
Cash-on-cash
8.01%
DSCR
1.36
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-6,289
Equity at exit
$21,620
10-year hold
IRR
5.5%
Equity multiple
1.41×
Total profit
$16,555
Equity at exit
$12,537

Cash invested: $40,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29626

Home prices YoY
-19.8%
Active inventory
118
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,472 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$72 /mo · $858/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$271

Break-even live

Break-even rent $1,130
Max offer price $145,000
Occupancy floor 77%

Sensitivity live

Price -10% $353 -5% $312 +0% $271 +5% $230 +10% $189
Rent -10% $155 -5% $213 +0% $271 +5% $329 +10% $387
Rate -1.0pp $344 -0.5pp $308 base $271 +0.5pp $233 +1.0pp $195

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$36,250
Closing costs
$4,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 5 events

  1. 2026-04-18
    status Pending
    Show marketing remark (305 chars)

    Investor's special. This 3 bedroom 2 bath home sits on just over an acre of beautiful property. Completely fenced in yard includes a large storage barn in the backyard. The home is being sold as-is and will require a cash sale only. It will not qualify for financing. Contact agent for your showing today.

  2. 2026-04-18
    status Pending 305-char remark
    Show marketing remark (305 chars)

    Investor's special. This 3 bedroom 2 bath home sits on just over an acre of beautiful property. Completely fenced in yard includes a large storage barn in the backyard. The home is being sold as-is and will require a cash sale only. It will not qualify for financing. Contact agent for your showing today.

  3. 2026-04-02
    listed $145,000 Active 305-char remark
    Show marketing remark (305 chars)

    Investor's special. This 3 bedroom 2 bath home sits on just over an acre of beautiful property. Completely fenced in yard includes a large storage barn in the backyard. The home is being sold as-is and will require a cash sale only. It will not qualify for financing. Contact agent for your showing today.

  4. 2026-04-01
    listed $145,000 Active
  5. 2021-01-26
    soldstatus $80,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$858 · $72/mo
Projected year-2 tax
$858 · $72/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,669
− Mortgage interest
−$8,122
− Property taxes
−$858
− Insurance
−$725
− Repairs & maintenance
−$1,414
− Management
−$1,414
− Depreciation
−$4,218
Taxable income
$918
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$220
After-tax cash flow
$3,030/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Anderson 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

Amenities C- Commute F Cost of living A+ Crime F Employment F Housing B+ Health & safety A+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
87,992
Population (ZIP)
13,678

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 20% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Romanian 2% Slovak 2% Danish 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.00%
Current HPI
274.7245
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+81.2% since first listed
5 events — show timeline
  • 2026-04-18 Pending Greater Greenville MLS
  • 2026-04-18 Pending WUMLS
  • 2026-04-02 Listed $145,000 WUMLS
  • 2026-04-01 Listed $145,000 Greater Greenville MLS
  • 2021-01-26 Sold (Public Records) $80,000 Public Records

Property tax history

+13.8%/yr

Latest (2025): $858 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…